Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $304k initial cash invested.
-19.38%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,157
Rent
-$4,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $10,060 expenses = $4,903 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$10,060
Mortgage P&I
131%
$6,731
Property Taxes
20%
$1,044
Home Insurance
9%
$489
HOA
1%
$43
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567